264.0
Revenue¥B
443.9
441.3
449.1
455.0
460.3
459.0
458.6
455.4
468.4
480.8
279.4
0.87%
1.14%
83
23.76
Revenue growth%
31.42
33.68
31.84
31.75
31.37
28.74
29.53
27.41
27.36
24.92
10.22
27.41
30.45
61
16.85
Gross margin%
32.11
34.25
36.86
34.57
31.97
30.56
27.65
29.34
31.43
31.82
4.03
30.56
31.89
78
21.05
Operating margin%
12.79
11.24
9.34
6.34
4.93
7.92
5.49
4.47
5.49
8.06
16.86
5.49
7.13
71
24.98
Net margin%
15.87
16.61
17.58
20.48
20.00
18.75
18.70
19.25
21.50
21.63
28.13
19.25
19.00
28
10.76
P/E ratio (avg)x
25.59
24.50
22.71
20.09
19.49
17.87
18.20
17.98
17.19
18.49
35.57
17.98
18.99
64
25.70
EV/EBITx
39.43
36.20
32.55
36.29
34.43
32.77
34.25
34.02
30.73
33.17
16.44
33.17
34.14
87
9.06
FCF yield (avg)%
28.79
31.33
28.47
26.36
23.49
24.23
22.36
19.68
18.48
18.47
4.03
19.68
23.86
59
27.97
FCF margin%
0.40
0.40
0.40
0.40
1.90
0.40
0.40
0.40
2.88
3.74
15.83
0.40
0.40
21
0.384
FCF / Net incomex
0.146
0.150
0.157
0.161
0.154
0.179
0.202
0.216
0.242
0.281
1.517
0.216
0.170
37
26.91
ROIC%
12.24
9.37
9.88
11.23
13.96
16.68
16.19
14.67
16.60
18.85
12.91
16.60
14.31
11
3.28
Return on equity%
16.09
14.92
16.55
14.43
14.02
16.97
14.34
16.20
18.92
20.65
14.24
16.97
16.14
5
13.90
Return on assets%
8.36
11.12
12.18
14.11
13.65
12.99
11.01
13.00
13.34
13.57
9.59
13.00
13.00
76
57.04
EPS¥
30.33
33.11
34.39
30.03
28.84
31.79
32.84
33.07
30.25
29.94
61.16
0.75%
(0.53%)
—
5.49
EPS growth%
10.74
11.44
8.87
6.59
3.93
4.00
6.10
5.28
6.75
7.55
9.72
6.10
6.67
56
131.11
Bookvalue per sh¥
41.45
41.45
43.20
42.37
40.16
40.08
42.58
38.72
37.58
32.85
19.53
(3.94%)
(3.66%)
—
143.24
FCF per share¥
106.06
116.19
118.76
118.66
109.02
100.07
110.66
109.01
120.11
129.15
113.46
3.45%
3.28%
—
24.79
Dividend per sh¥
128.83
120.44
123.86
128.86
144.04
158.29
174.91
181.50
192.23
189.95
48.79
5.69%
4.84%
—
26.77
Div yield (avg)%
12.68
12.16
14.83
16.82
18.89
16.78
15.60
17.70
16.76
17.58
2.55
16.78
16.77
81
18.16
Payout ratio%
15.72
18.28
19.87
20.99
20.95
23.09
23.08
20.58
19.78
19.46
19.80
20.58
20.23
70
0.630
Shares (diluted)B
0.794
0.937
1.066
1.275
1.368
1.365
1.473
1.586
1.832
2.207
0.631
10.03%
10.89%
72
28.80
Buyback yield%
22.95
25.07
27.77
27.43
28.69
26.37
25.45
27.63
29.83
30.15
29.33
27.63
27.53
65
0.351
D/E ratiox
2.312
2.263
2.617
2.970
3.165
3.427
3.547
4.268
4.922
5.324
0.797
4.268
3.296
46
326.4
Enterprise value¥B
24.59
26.24
26.35
26.37
24.81
23.89
27.79
31.99
35.29
36.40
352.7
7.97%
5.36%
88
58.83
LT debt¥B
313.0
324.1
362.4
415.5
477.4
574.8
623.9
730.2
769.6
760.8
376.3
9.77%
9.41%
53
Revenue
¥480.8B
1.14%
1.00×
Cost of revenue
¥225.7B
1.05%
0.99×
Operating expenses
¥115.1B
1.34%
1.02×
Spread over hurdle
47.04%